Thanks for your question Paski and johno24.
I quoted from scoping study published in July 2010 and iron ore priced at $50 a tone,I only can work on the published figure and new JORCed resource will add more value for sure.Tin price is the key factor of future value.
To complete the picture,,moorprett has said all.